710 West Lelia Street
Florence, Alabama, 35630-3338
3 bed • 2 bath • 6 guests • $235,000
Annual Revenue
$27,239
Profit (Cash Flow)
-$5,833
Cash on Cash Return
-9.3%
Annual Revenue
AirDNA projects $113/night at 66% occupancy ($27,239).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.32% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.32%
Cap Rate
4.26%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$11,153
Deductible property tax
$2,326
Your total deduction
$43,437
Your adjusted annual income
$150,000 - $43,437 = $106,562
Taxes on $106,562 (30%)
$31,968
Your old tax bill
$45,000
Your new tax bill
$31,968
Estimated tax savings
$13,031
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com